The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥333.59Fair value¥955.79Bull¥1,226.81
FairClose
52-week traded range
52W low ¥456.0052W high ¥683.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
i-mobile Co.,Ltd. closed at ¥496.00, 48.1% below the consensus fair value of ¥955.79 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,226.81
+147.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
¥577.50
+16.4%
√(22.5 × EPS × BVPS)
EPS=51.4, BVPS=288.37
P/E Fair Value
¥1,028.00
+107.3%
EPS × 20x (sector P/E)
EPS=51.4, Sector P/E=20x
Peter Lynch (PEG)
¥333.59
-32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=51.4, g=6.5%
EV/EBITDA
¥1,003.35
+102.3%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=4.36B
Dividend Discount (DDM)
¥788.52
+59.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.99, r=10%, g=6.5%
Book Value (P/B)
¥915.58
+84.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=288.37, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥496.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 6.5%
Margin of Safety
¥708.08
+42.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=944.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.